[UOAREIT] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UOAREIT] UOA REITS
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -87.2%
YoY- -10.43%
Quarter Report
Latest QR
Upcoming QR
UOAREIT's Result
UOAREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 21,961 21,141 19,095 10,715 11,464 9,401 8,639 16.80%
PBT 13,108 11,198 11,646 6,716 7,502 5,546 5,488 15.60%
Tax 0 0 0 0 -4 0 0 -
NP 13,108 11,198 11,646 6,716 7,498 5,546 5,488 15.60%
-
NP to SH 13,108 11,198 11,646 6,716 7,498 5,546 5,488 15.60%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.05% 0.00% 0.00% -
Total Cost 8,853 9,943 7,449 3,999 3,966 3,855 3,151 18.76%
-
Net Worth 634,772 601,957 457,081 366,231 341,736 342,126 262,365 15.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 11,628 10,740 7,892 6,396 7,129 5,274 5,241 14.19%
Div Payout % 88.72% 95.92% 67.77% 95.24% 95.08% 95.11% 95.52% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 634,772 601,957 457,081 366,231 341,736 342,126 262,365 15.84%
NOSH 422,871 422,871 320,826 246,007 245,836 246,488 246,098 9.43%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 59.69% 52.97% 60.99% 62.68% 65.40% 58.99% 63.53% -
ROE 2.06% 1.86% 2.55% 1.83% 2.19% 1.62% 2.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.19 5.00 5.95 4.36 4.66 3.81 3.51 6.72%
EPS 3.10 2.65 3.63 2.73 3.05 2.25 2.23 5.63%
DPS 2.75 2.54 2.46 2.60 2.90 2.14 2.13 4.34%
NAPS 1.5011 1.4235 1.4247 1.4887 1.3901 1.388 1.0661 5.86%
Adjusted Per Share Value based on latest NOSH - 246,007
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.25 3.13 2.83 1.59 1.70 1.39 1.28 16.78%
EPS 1.94 1.66 1.72 0.99 1.11 0.82 0.81 15.65%
DPS 1.72 1.59 1.17 0.95 1.06 0.78 0.78 14.07%
NAPS 0.9396 0.891 0.6766 0.5421 0.5058 0.5064 0.3883 15.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.39 1.37 1.35 1.34 1.00 1.27 1.10 -
P/RPS 26.77 27.40 22.68 30.77 21.44 33.30 31.34 -2.59%
P/EPS 44.84 51.74 37.19 49.08 32.79 56.44 49.33 -1.57%
EY 2.23 1.93 2.69 2.04 3.05 1.77 2.03 1.57%
DY 1.98 1.85 1.82 1.94 2.90 1.69 1.94 0.34%
P/NAPS 0.93 0.96 0.95 0.90 0.72 0.91 1.03 -1.68%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 03/05/12 10/05/11 31/05/10 12/05/09 24/04/08 08/05/07 -
Price 1.53 1.36 1.40 1.43 1.09 1.26 1.18 -
P/RPS 29.46 27.20 23.52 32.83 23.37 33.04 33.61 -2.17%
P/EPS 49.36 51.36 38.57 52.38 35.74 56.00 52.91 -1.14%
EY 2.03 1.95 2.59 1.91 2.80 1.79 1.89 1.19%
DY 1.80 1.87 1.76 1.82 2.66 1.70 1.81 -0.09%
P/NAPS 1.02 0.96 0.98 0.96 0.78 0.91 1.11 -1.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment